OPPSAL UTVIKLING AS

0283 OSLO

Finances

Return on Equity

−0,26 %

Current Ratio

16,33

Debt-to-Equity Ratio

1,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	191 000	153 000	0	0
Net Income	−78 000	−8 000	−40 000	−193 000
Total Assets	89 757 000	24 266 000	121 000	63 000
Total Equity	29 781 000	4 859 000	−222 000	−182 000

Income (NOK)	2022	2021	2020	2019
Revenue	191 000	153 000	0	0
Expenditure	296 000	44 000	40 000	241 000
Operating Profit	−105 000	109 000	−40 000	−241 000
Financial Income	15 000	0	0	0
Financial Costs	10 000	119 000	11 000	7 000
Financial Balance	5 000	−119 000	−11 000	−7 000
Earnings Before Tax	−100 000	−10 000	−51 000	−248 000
Tax	−22 000	−2 000	−11 000	−54 000
Net Income	−78 000	−8 000	−40 000	−193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 158 000	19 102 000	71 000	60 000
Total Current Assets	48 599 000	5 164 000	50 000	3 000
Total Assets	89 757 000	24 266 000	121 000	63 000
Total Retained Equity	0	0	−246 000	−207 000
Total Equity	29 781 000	4 859 000	−222 000	−182 000
Total Long-Term Debt	57 000 000	19 100 000	343 000	0
Total Current Debt	2 976 000	307 000	0	245 000
Total Equity and Debt	89 757 000	24 266 000	121 000	63 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	191 000	153 000	0	0
Revenue	191 000	153 000	0	0
Cost of Goods Sold	0	0	0	197 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	296 000	44 000	40 000	241 000
Operating Profit	−105 000	109 000	−40 000	−241 000
Financial Income	15 000	0	0	0
Financial Costs	10 000	119 000	11 000	7 000
Financial Balance	5 000	−119 000	−11 000	−7 000
Dividends	0	0	0	0
Net Income	−78 000	−8 000	−40 000	−193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	0	71 000	60 000
Real Eastate	37 516 000	19 101 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	37 516 000	19 101 000	0	0
Total Fiancial Fixed Assets	3 620 000	0	0	0
Total Fixed Assets	41 158 000	19 102 000	71 000	60 000
Stock	2 588 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 023 000	0	50 000	3 000
Total Current Assets	48 599 000	5 164 000	50 000	3 000
Total Assets	89 757 000	24 266 000	121 000	63 000
Total Equity	29 781 000	4 859 000	−222 000	−182 000
Short-Term Group Debt	0	0	0	232 000
Total Long-Term Debt	57 000 000	19 100 000	343 000	0
Creditors	158 000	18 000	0	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 818 000	289 000	0	0
Total Current Debt	2 976 000	307 000	0	245 000
Total Equity and Debt	89 757 000	24 266 000	121 000	63 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,26 %	−0,16 %	18,02 %	106,04 %
Debt-to-Equity Ratio	1,91	3,93	−1,55	−0
Operating Profit Margin	−54,97 %	71,24 %	-	-
Current Ratio	16,33	16,82	-	0,01
Quick Ratio	125,26	16,82	-	0,01
Equity Ratio	0,33	0,2	−1,83	−2,89
Gross Profit Margin	100 %	100 %	-	-